PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 1 DATE 11/19/20 EST. NO. 003 TIME 11:14 AM R.E. NAME: STAN OSHITA 10-3A1014 --------------------------------------------------------------------------- CCO REPORT REPORT TYPE OF WORK(+) WORK BR CONTR NO. NUMBER AMOUNT PERFORMED (-) DATE WK RPT.NO C O M M E N T S --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 1 DATE 11/19/20 EST. NO. 003 TIME 11:14 AM R.E. NAME: STAN OSHITA 10-3A1014 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A1014 TIME 11:14 AM ESTIMATE NO. 003 BID OPENING 05/12/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: STAN OSHITA DATE OF THIS ESTIMATE 11/19/20 LOCATION PROGRESS ESTIMATE 10-SJ-99-16.4/18.2 ----------------- WABO LANDSCAPE & CONSTRUCTION, IN SAN JOAQUIN COUNTY IN AND NEAR INC. STOCKTON FROM 0.1 MILE SOUTH OF 726 ALFRED NOBEL DR.; DUCK CREEK BRIDGE TO MAIN STREET HERCULES CA 94547 OVERCROSSING FED. AID NO. STPL-6210(13) REPLACEMENT LANDSCAPE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 200.0000 50,000.00 21.000 4,200.00 50.000 10,000 003 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.750 3,750 004 TRAFFIC CONTROL SYSTEM LS 30,000.0000 30,000.00 0.084 2,520.00 0.200 6,000 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 18,500.0000 18,500.00 0.000 0 006 JOB SITE MANAGEMENT LS 9,000.0000 9,000.00 0.084 756.00 0.200 1,800 007 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 0.500 1,000 PLAN 008 RAIN EVENT ACTION PLAN EA 500.0000 5,000.00 0.000 0 009 STORM WATER SAMPLING AND ANALYSIS DAY EA 375.0000 1,500.00 0.000 0 010 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 011 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 22,000.00 40.000 8,000 012 TEMPORARY CONSTRUCTION ENTRANCE EA 700.0000 10,500.00 3.000 2,100 013 STREET SWEEPING LS 3,500.0000 3,500.00 0.084 294.00 0.200 700 014 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.000 0 015 TEMPORARY HIGH-VISIBILITY FENCE LF 4.5000 2,070.00 0.000 0 016 ROADSIDE CLEARING LS 156,960.0000 156,960.00 1.000 156,960 017 ROCK BLANKET SQFT 10.0000 44,700.00 0.000 0 018 SOIL AMENDMENT CY 90.0000 7,560.00 0.000 0 019 SLOW-RELEASE FERTILIZER LB 1.0000 380.00 0.000 0 020 PLANT (GROUP K) EA 330.0000 168,300.00 0.000 0 021 PLANT (GROUP B) EA 30.0000 22,500.00 0.000 0 022 PLANT ESTABLISHMENT WORK (MINIMUM BID) LS 405,000.0000 405,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A1014 TIME 11:14 AM ESTIMATE NO. 003 BID OPENING 05/12/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: STAN OSHITA DATE OF THIS ESTIMATE 11/19/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 WOOD MULCH CY 50.0000 196,000.00 0.000 0 024 ROOT PROTECTOR EA 22.0000 2,860.00 0.000 0 025 EDGING LF 28.0000 162,680.00 903.000 25,284.00 3,576.000 100,128 026 CONTROL AND NEUTRAL CONDUCTORS LS 10,000.0000 10,000.00 0.500 5,000 (ARMOR-CLAD) 027 2" REMOTE CONTROL VALVE EA 900.0000 50,400.00 33.000 29,700.00 33.000 29,700 028 2" WYE STRAINER ASSEMBLY EA 800.0000 18,400.00 0.000 0 029 16-18 STATION IRRIGATION CONTROLLER EA 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000 (PEDESTAL MOUNTED) 030 24-32 STATION IRRIGATION CONTROLLER EA 9,000.0000 18,000.00 1.000 9,000.00 2.000 18,000 (PEDESTAL MOUNTED) 031 IRRIGATION HUB EA 1,600.0000 1,600.00 0.000 0 032 2 1/2" GALVANIZED STEEL PIPE LF 30.0000 1,350.00 80.000 2,400 (F) (SUPPLY LINE) 033 6" GALVANIZED STEEL PIPE CONDUIT LF 100.0000 4,000.00 0.000 0 (F) 034 2 1/2" BACKFLOW PREVENTER ASSEMBLY EA 7,000.0000 21,000.00 2.000 14,000 035 ROOT WATERING BUBBLER ASSEMBLY EA 51.0000 51,510.00 505.000 25,755 (TYPE 36) 036 FLOW SENSOR EA 1,400.0000 4,200.00 1.000 1,400.00 2.000 2,800 037 ROOT WATERING BUBBLER ASSEMBLY EA 47.0000 35,250.00 375.000 17,625 (TYPE 12) 038 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 80.0000 3,360.00 0.000 0 039 POP-UP SPRINKLER ASSEMBLY EA 60.0000 10,200.00 85.000 5,100 040 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.5000 93,555.00 4,560.000 20,520.00 14,010.000 63,045 (F) LINE) 041 2" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 178,550.00 13,418.000 67,090.00 28,178.000 140,890 (F) (SUPPLY LINE) 042 3" PLASTIC PIPE (CLASS 315) LF 6.0000 63,390.00 2,970.000 17,820.00 7,430.000 44,580 (F) (SUPPLY LINE) 043 BALL VALVE EA 600.0000 25,800.00 4.000 2,400.00 14.000 8,400 044 PVC PIPE CONDUIT (SLEEVE) LF 5.0000 16,190.00 820.000 4,100.00 820.000 4,100 (F) 045 12" WELDED STEEL PIPE CONDUIT LF 150.0000 64,500.00 85.000 12,750 046 DRY SEED (SQFT) SQFT 0.2000 2,340.00 0.000 0 047 COMPOST (CY) CY 100.0000 3,700.00 0.000 0 048 4' CHAIN LINK GATE (TYPE CL-4) EA 3,100.0000 3,100.00 0.000 0 049 6' CHAIN LINK GATE (TYPE CL-6) EA 3,500.0000 3,500.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A1014 TIME 11:14 AM ESTIMATE NO. 003 BID OPENING 05/12/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: STAN OSHITA DATE OF THIS ESTIMATE 11/19/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE CHAIN LINK FENCE LF 117.0000 1,170.00 0.000 0 051 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 052 ELECTRIC SERVICE FOR IRRIGATION LS 28,000.0000 28,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 11/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A1014 TIME 11:14 AM ESTIMATE NO. 003 BID OPENING 05/12/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/20 R.E. NAME: STAN OSHITA DATE OF THIS ESTIMATE 11/19/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 195,084.00 696,583.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 195,084.00 696,583.00 053 MOBILIZATION LS 228,000.0000 228,000.00 0.950 216,600 ORIGINAL CONTRACT AMOUNT 2,285,075.00 TOTAL WORK COMPLETED 195,084.00 913,183.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 195,084.00 913,183.00 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN EST. DATE WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR COMPLETION DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 06/26/20 1000 00/00/00 00/00/00 12/31/24 50 0 0 0 39% 20% PROGRESS IS SATISFACTORY STAN OSHITA RESIDENT ENGINEER PROGRAM CAS145 DATE 11/19/20